Calculator

Retiring in 2003: $1M grew to $6.6M on a 3.5% withdrawal

Retiring in 2003 with $1M and a 3.5% inflation-adjusted withdrawal, the portfolio was worth $6.6M after 23 years, as of the latest data. Its worst year was 2008, when the S&P 500 lost 35.2% including dividends.

Portfolio Value: Started in 2003

100% S&P 500
25/75 stocks/bonds (Trinity study mix)
Major market event
Starting: $1,000,000 · Withdrawal: 3.5%